Real-time
Euronext Bruxelles
10:01:53 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
28.45
EUR
|
+1.61%
|
|
+10.70%
|
-4.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
966.2
|
1,033
|
1,363
|
809.5
|
1,058
|
1,070
|
-
|
-
|
Enterprise Value (EV)
1 |
966.2
|
1,738
|
2,074
|
2,109
|
2,474
|
2,605
|
2,625
|
2,662
|
P/E ratio
|
98.9
x
|
-23
x
|
14.7
x
|
4.65
x
|
13.4
x
|
11.1
x
|
8.6
x
|
8.98
x
|
Yield
|
2.57%
|
2.77%
|
2.94%
|
5.74%
|
7.44%
|
6.28%
|
6.63%
|
6.82%
|
Capitalization / Revenue
|
21.4
x
|
17.7
x
|
17.1
x
|
7.16
x
|
7.26
x
|
6.64
x
|
6.41
x
|
6.14
x
|
EV / Revenue
|
21.4
x
|
29.7
x
|
26
x
|
18.6
x
|
17
x
|
16.2
x
|
15.7
x
|
15.3
x
|
EV / EBITDA
|
-
|
38.9
x
|
35.5
x
|
26.9
x
|
21.9
x
|
22.5
x
|
20.7
x
|
20.2
x
|
EV / FCF
|
-
|
-6.23
x
|
-6.7
x
|
-3.87
x
|
-22.8
x
|
12.2
x
|
27.8
x
|
19.5
x
|
FCF Yield
|
-
|
-16.1%
|
-14.9%
|
-25.9%
|
-4.39%
|
8.17%
|
3.6%
|
5.12%
|
Price to Book
|
1.54
x
|
1.57
x
|
1.36
x
|
0.68
x
|
0.75
x
|
0.7
x
|
0.65
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
19,133
|
21,046
|
27,781
|
28,011
|
35,618
|
38,228
|
-
|
-
|
Reference price
2 |
50.50
|
49.10
|
49.05
|
28.90
|
29.70
|
28.00
|
28.00
|
28.00
|
Announcement Date
|
2/5/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45.06
|
58.43
|
79.84
|
113.1
|
145.8
|
161.3
|
167
|
174.4
|
EBITDA
1 |
-
|
44.66
|
58.43
|
78.28
|
113
|
115.9
|
127
|
131.5
|
EBIT
1 |
35.07
|
44.47
|
58.23
|
77.78
|
82.57
|
114.2
|
124.1
|
132.3
|
Operating Margin
|
77.83%
|
76.1%
|
72.93%
|
68.75%
|
56.63%
|
70.8%
|
74.3%
|
75.85%
|
Earnings before Tax (EBT)
1 |
-
|
-38.88
|
93.6
|
201.2
|
-16.22
|
101.3
|
147.7
|
87
|
Net income
1 |
-
|
-41.77
|
82.31
|
186.5
|
82.57
|
89.2
|
148.8
|
130.1
|
Net margin
|
-
|
-71.49%
|
103.09%
|
164.88%
|
56.63%
|
55.32%
|
89.08%
|
74.63%
|
EPS
2 |
0.5107
|
-2.136
|
3.340
|
6.216
|
2.223
|
2.532
|
3.254
|
3.118
|
Free Cash Flow
1 |
-
|
-279.1
|
-309.6
|
-545.6
|
-108.5
|
213
|
94.47
|
136.4
|
FCF margin
|
-
|
-477.58%
|
-387.76%
|
-482.25%
|
-74.44%
|
132.06%
|
56.56%
|
78.23%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
183.74%
|
74.41%
|
103.73%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
238.73%
|
63.5%
|
104.82%
|
Dividend per Share
2 |
1.300
|
1.360
|
1.440
|
1.660
|
2.210
|
1.758
|
1.857
|
1.908
|
Announcement Date
|
2/5/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q3
|
---|
Net sales
1 |
34.17
|
106.4
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
-
|
-
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
4/26/23
|
10/26/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
704
|
711
|
1,299
|
1,416
|
1,535
|
1,554
|
1,592
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
15.77
x
|
12.17
x
|
16.6
x
|
12.54
x
|
13.24
x
|
12.24
x
|
12.1
x
|
Free Cash Flow
1 |
-
|
-279
|
-310
|
-546
|
-109
|
213
|
94.5
|
136
|
ROE (net income / shareholders' equity)
|
4.7%
|
5.32%
|
5.46%
|
5.03%
|
5.47%
|
5.93%
|
6.58%
|
6.6%
|
ROA (Net income/ Total Assets)
|
-
|
2.3%
|
2.4%
|
2.35%
|
-
|
2.6%
|
2.7%
|
2.7%
|
Assets
1 |
-
|
-1,817
|
3,428
|
7,943
|
-
|
3,431
|
5,510
|
4,819
|
Book Value Per Share
2 |
32.70
|
31.30
|
36.10
|
42.80
|
39.70
|
39.80
|
42.80
|
44.80
|
Cash Flow per Share
|
-
|
-
|
1.090
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
282
|
337
|
481
|
195
|
48
|
120
|
20
|
Capex / Sales
|
-
|
482.6%
|
421.54%
|
424.95%
|
133.49%
|
29.77%
|
72.05%
|
11.47%
|
Announcement Date
|
2/5/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/8/24
|
-
|
-
|
-
|
Average target price
33.69
EUR Spread / Average Target +20.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.21% | 1.14B | | +0.85% | 26.69B | | +4.97% | 24.27B | | +0.32% | 20.87B | | -0.37% | 15.76B | | -3.42% | 15.25B | | +0.44% | 13.16B | | -2.53% | 12.35B | | -12.96% | 11.37B | | -0.47% | 10.73B |
Residential REITs
|